Rice Processing

Avg 1509 Rate 3,279

Avg Kainat Rate 3,688
Date Details Party

26-Oct-22 Munji Purchased AJM

30-Oct-22 Munji Purchased AJM
30-Oct-22 Munji Purchased AJM
31-Oct-22 Munji Purchased AJM
5-Nov-22 Munji Purchased AJM
8-Nov-22 Munji Purchased AJM
19-Oct-22 Munji Purchased Shujjat Kumhar
21-Oct-22 Munji Purchased Shujjat Kumhar
25-Oct-22 Munji Purchased Akram
29-Oct-22 Munji Purchased Sharoon
29-Oct-22 Munji Purchased Malik Azam
30-Oct-22 Munji Purchased Asghir Masih
3-Nov-22 Munji Purchased Abbas Masih
3-Nov-22 Munji Purchased Umar
7-Nov-22 Munji Purchased Kaiser Masih
8-Nov-22 Munji Purchased Guddu Khan
10-Nov-22 Munji Purchased Guddu Khan
12-Nov-22 Munji Purchased Hafiz Naveed
17-Nov-22 Munji Purchased Guddu Khan
17-Nov-22 Munji Purchased Tom n Jerry
Munji Sold Shabbir
8-Nov-22 Munji Purchased Yasin
6-Nov-22 Munji Purchased Riaz Patwari
Munji Losss At Farm
Mami G Munji
 Rice Processing

Rate

4 Acr 3,200
4 Acr 3,200
3 Acr 3,300
4 Acr 3,500
2 Acr 3,400
3 Acr 3,300
Cash 3,300
Cash -
3,350
3,200
3,675
3,200
3,300
3,200
3,300
3,300
-
Transfer To Umar Ac 50k = 40 k hafiz Naveed - 10k 2 acr Remaining Cutting Adv Paid 3,600
4,100
4,050
4,050
3,300
3,600
 1,580 200 1,585
Quantity
Type Maund Kg

1509 199 -
1509 138 -
1509 135 30
Kainat 182 10
1509 60 -
1509 157 -
1509 63 25
- - -
1509 92 -
1509 29 5
Kainat 171 -
1509 47 25
1509 17 -
Kainat 1 -
1509 14 15
1509 33 35
- - -
Kainat 139 30
Kainat 36 15
Kainat 26 20
Kainat (11) -
1509 29 15
Kainat 21 -
-3 -25
Kainat 5
 Rice Processing Report 2022 Sales Projection
Type 1509 Kainat Total in 40 KG Current Rate
Final Rice in 50 kg Bag 241.75 222.4 580.19 252.50
Short Green in 50 Kg Bag 42.34 37 99.18 150.00
Tooka in 50 kg Bag 67.88 59.8 159.60 3600 90.00
Naku in 50 Kg Bag 7.48 6 16.85 2950 73.75
Rejection in 50 kg Bag 3.1 3.1 7.75 6300 157.50

362.55 328.3 863.5625

Total Output in 40KG 863.56

Total Raw Pedy in 40 KG 1585.00
Total Output Percentage 54.48 Mill Exp 961
Output From 40 KG Bag 21.79 Per 40 KG Labour
Final Rice %/40 KG 36.60 14.64
Short Green %/40 KG 6.26 2.50
Toota %/ 40 KG 10.07 4.03 19500
Naku %/40 KG 1.06 0.43 9750
Rejection %/40 KG 0.49 0.20 243.75
54.48 21.79 6.09375
rojection
Expected Amount
5,859,894
595,050
574,560
49,708
48,825

7,128,036

624,268
240,152
46500
337,616
180000
157,616
 Calculation ### 1.5539216
Munji in KG 200 Rate Amount
Final Rice in KG 73.21 243 17,790 Suk35 1020 35,700
Short Green in KG 12.51 150 1,877 Tra18 1042 18,756
Toota in KG 20.14 90.00 1,812 Pac20 946 18,920
Naku in KG 2.13 73.75 157 Pac 6 686 4,288
Rejection KG 0.98 157.50 154 Sil 3 686 2,058
Sta 6 686 4,288
Total Output 108.97 21,790 Ext 6 229 1,431
Processing Fee (1,030) Ext 6 65 406

Total Payable 20,760 Cha30 27 810

Payable in Rice - kg 85.43
### 86,657 240000 326,657
Advance (40,000)
46,657
 1585
206.09243
Asghir 1,000
Raza 1,650
Guard 2,000
Ciment 2,825
PVC Pipe 5,000
Lock 500 -

RCC Pipe 14,000

Petrol 1,000
Ciment 5,750 20,750

Fiaz 15,000
Crush 16,500
PVC Pipe 14,150
Mistry 2,000
Different Pipe 6,000
Electicity Bill 3,000 56,650
77,400
Received (29,000)
(11,500)
(25,000)

11,900
Stone 4350 31 134,850 Calf 25 55000
Mistery 250,000 sheep 15 19000
Wiring 90,000 Goat 15 17000
Gates and Windows 200,000 Dumba 5 20000
Material 200,000

874,850
 1375000
285000
255000
100000

2,015,000
 2,045 90,556
2,846 159,410
3,265 157,517
3,109 140,188
2,799 128,114
2,302 103,013
2,339 105,392
2,415 100,117
2,247 109,590
2,348 114,549
1,452 67,028
2,647 122,686

29,814 1,398,160 46.89609

2,485 116,513